Market cap
$223 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
529
P/B Ratio
3.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
1.24
|
1.30
|
2.24
|
-0.05
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
-1.30
|
-1.30
|
-2.24
|
-0.05
|
--
|
--
|
|||||
|
Other Income
|
3.63
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.87
|
12.00
|
8.45
|
-0.05
|
--
|
--
|
|||||
|
Provision for Tax
|
1.62
|
0.93
|
-0.05
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-2.48
|
11.07
|
8.45
|
-0.05
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
2.21
|
--
|
8.45
|
-6.32
|
--
|
--
|
Liabilities ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
70.70
|
96.74
|
483.15
|
500.42
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.86
|
2.35
|
15.36
|
495.42
|
--
|
--
|
|||||
|
Current Liabilities
|
8.44
|
5.47
|
2.02
|
0.46
|
--
|
--
|
|||||
|
Total Liabilities
|
89.45
|
104.55
|
500.53
|
500.88
|
--
|
--
|
Assets ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
80.75
|
104.18
|
500.03
|
500.20
|
--
|
--
|
|||||
|
Current Assets
|
0.26
|
0.37
|
0.49
|
0.67
|
--
|
--
|
|||||
|
Total Assets
|
89.45
|
104.55
|
500.53
|
500.88
|
--
|
--
|
|||||
|
Total Debt*
|
6.63
|
3.01
|
0.86
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
-8.18
|
-5.10
|
-1.52
|
0.22
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
0.01
|
10.65
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
0.01
|
-545.45
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-400.32
|
-0.46
|
545.97
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.18
|
0.79
|
0.60
|
0.00
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
0.79
|
0.60
|
0.00
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.91
|
34.51
|
45.49
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.00
|
0.76
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.00
|
0.76
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.79
|
1.72
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
-2.95
|
3.82
|
1.72
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-0.83
|
3.66
|
1.69
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-68.44
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
81.83
|
42.18
|
-4,541.95
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-55.03
|
30.94
|
17,612.91
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-110.96
|
0.31
|
138.60
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-85.81
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
529.00
|
12.92
|
16.23
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
3.15
|
1.48
|
0.28
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
50.85
|
41.59
|
-10.71
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
10.66
|
10.22
|
9.80
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
11.01
|
10.75
|
10.81
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
9.93
|
9.64
|
9.61
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
222.71
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.03
|
0.00
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.09
|
0.03
|
0.00
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
0.03
|
0.07
|
0.24
|
1.48
|
--
|
--
|
|||||
|
Quick Ratio
|
0.03
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
0.88
|
-0.29
|
-48.54
|
--
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|